<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£42,816</td><td>£43,458</td><td>£44,545</td><td>£45,658</td><td>£47,028</td><td>£223,505</td></tr><tr><td>Total Expenses</td><td>£35,886</td><td>£36,061</td><td>£36,274</td><td>£36,491</td><td>£36,731</td><td>£181,443</td></tr><tr><td>Profit Before Tax</td><td>£6,930</td><td>£7,397</td><td>£8,271</td><td>£9,167</td><td>£10,297</td><td>£42,062</td></tr><tr><td>Profit After Tax      </td><td>£5,613</td><td>£5,991</td><td>£6,700</td><td>£7,426</td><td>£8,341</td><td>£34,071</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£5,620</td><td>£5,998</td><td>£20,200</td><td>£31,524</td><td>£40,408</td><td>£103,750</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>